[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 15.1%
YoY- -180.1%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 141,659 90,194 50,892 46,338 83,552 90,282 99,798 5.53%
PBT 21,411 15,408 -134 -3,970 3,714 -1,216 11,456 10.09%
Tax -5,247 -864 -38 -206 -1,612 -1,138 -3,012 8.91%
NP 16,164 14,544 -172 -4,176 2,102 -2,354 8,444 10.50%
-
NP to SH 15,749 10,336 -50 -3,026 3,778 -310 8,618 9.71%
-
Tax Rate 24.51% 5.61% - - 43.40% - 26.29% -
Total Cost 125,495 75,650 51,064 50,514 81,450 92,636 91,354 5.00%
-
Net Worth 245,774 122,211 81,286 88,026 90,558 84,059 84,172 17.91%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 32 64 6,450 -
Div Payout % - - - - 0.85% 0.00% 74.84% -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 245,774 122,211 81,286 88,026 90,558 84,059 84,172 17.91%
NOSH 384,022 230,587 161,250 161,250 161,250 161,249 161,250 14.27%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.41% 16.13% -0.34% -9.01% 2.52% -2.61% 8.46% -
ROE 6.41% 8.46% -0.06% -3.44% 4.17% -0.37% 10.24% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 36.89 39.11 31.56 28.74 51.82 55.99 61.89 -7.65%
EPS 4.10 4.48 -0.04 -1.88 2.34 -0.20 5.34 -3.98%
DPS 0.00 0.00 0.00 0.00 0.02 0.04 4.00 -
NAPS 0.64 0.53 0.5041 0.5459 0.5616 0.5213 0.522 3.18%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 31.69 20.18 11.39 10.37 18.69 20.20 22.33 5.53%
EPS 3.52 2.31 -0.01 -0.68 0.85 -0.07 1.93 9.68%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 1.44 -
NAPS 0.5499 0.2734 0.1819 0.1969 0.2026 0.1881 0.1883 17.92%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.625 1.09 0.36 0.67 0.835 0.55 0.575 -
P/RPS 1.69 2.79 1.14 2.33 1.61 0.98 0.93 9.62%
P/EPS 15.24 24.32 -1,161.00 -35.70 35.64 -286.09 10.76 5.49%
EY 6.56 4.11 -0.09 -2.80 2.81 -0.35 9.29 -5.21%
DY 0.00 0.00 0.00 0.00 0.02 0.07 6.96 -
P/NAPS 0.98 2.06 0.71 1.23 1.49 1.06 1.10 -1.76%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/05/23 24/11/21 19/11/20 21/11/19 23/11/18 22/11/17 30/11/16 -
Price 0.74 1.02 0.39 0.71 0.725 0.495 0.56 -
P/RPS 2.01 2.61 1.24 2.47 1.40 0.88 0.90 13.15%
P/EPS 18.04 22.76 -1,257.75 -37.83 30.94 -257.48 10.48 8.71%
EY 5.54 4.39 -0.08 -2.64 3.23 -0.39 9.54 -8.01%
DY 0.00 0.00 0.00 0.00 0.03 0.08 7.14 -
P/NAPS 1.16 1.92 0.77 1.30 1.29 0.95 1.07 1.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment